[SBCCORP] QoQ TTM Result on 30-Jun-2003 [#1]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 25.47%
YoY- 10.76%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 86,317 102,571 89,904 83,838 69,829 67,192 77,808 7.15%
PBT 6,996 12,114 10,347 6,844 5,151 1,535 3,202 68.29%
Tax -4,923 -7,039 -5,125 -4,322 -3,141 -837 -838 225.22%
NP 2,073 5,075 5,222 2,522 2,010 698 2,364 -8.37%
-
NP to SH 2,073 5,075 5,222 2,522 2,010 698 2,364 -8.37%
-
Tax Rate 70.37% 58.11% 49.53% 63.15% 60.98% 54.53% 26.17% -
Total Cost 84,244 97,496 84,682 81,316 67,819 66,494 75,444 7.62%
-
Net Worth 146,967 178,760 191,927 192,882 166,818 178,766 390,000 -47.79%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 602 834 834 834 834 - - -
Div Payout % 29.06% 16.44% 15.97% 33.07% 41.50% - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 146,967 178,760 191,927 192,882 166,818 178,766 390,000 -47.79%
NOSH 60,232 73,262 77,390 79,050 83,409 72,965 195,000 -54.27%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 2.40% 4.95% 5.81% 3.01% 2.88% 1.04% 3.04% -
ROE 1.41% 2.84% 2.72% 1.31% 1.20% 0.39% 0.61% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 143.31 140.00 116.17 106.06 83.72 92.09 39.90 134.34%
EPS 3.44 6.93 6.75 3.19 2.41 0.96 1.21 100.55%
DPS 1.00 1.14 1.08 1.06 1.00 0.00 0.00 -
NAPS 2.44 2.44 2.48 2.44 2.00 2.45 2.00 14.16%
Adjusted Per Share Value based on latest NOSH - 79,050
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 32.81 38.99 34.18 31.87 26.55 25.54 29.58 7.14%
EPS 0.79 1.93 1.99 0.96 0.76 0.27 0.90 -8.31%
DPS 0.23 0.32 0.32 0.32 0.32 0.00 0.00 -
NAPS 0.5587 0.6796 0.7296 0.7333 0.6342 0.6796 1.4826 -47.79%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.19 1.15 1.20 0.84 0.77 0.81 0.87 -
P/RPS 0.83 0.82 1.03 0.79 0.92 0.88 2.18 -47.43%
P/EPS 34.58 16.60 17.78 26.33 31.95 84.67 71.76 -38.50%
EY 2.89 6.02 5.62 3.80 3.13 1.18 1.39 62.82%
DY 0.84 0.99 0.90 1.26 1.30 0.00 0.00 -
P/NAPS 0.49 0.47 0.48 0.34 0.39 0.33 0.44 7.43%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 24/02/04 21/11/03 27/08/03 30/05/03 28/02/03 26/11/02 -
Price 0.99 1.24 1.30 1.16 0.82 0.81 0.83 -
P/RPS 0.69 0.89 1.12 1.09 0.98 0.88 2.08 -52.04%
P/EPS 28.77 17.90 19.27 36.36 34.03 84.67 68.46 -43.86%
EY 3.48 5.59 5.19 2.75 2.94 1.18 1.46 78.34%
DY 1.01 0.92 0.83 0.91 1.22 0.00 0.00 -
P/NAPS 0.41 0.51 0.52 0.48 0.41 0.33 0.42 -1.59%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment